[MAGNUM] YoY TTM Result on 31-Mar-2009 [#1]

Stock
[MAGNUM] MAGNUM BERHAD
Announcement Date
27-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- -1.9%
YoY- -43.45%
Quarter Report
Latest QR
Upcoming QR
MAGNUM's Result
MAGNUM's Financial Summary
View:
Show?
TTM Result
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Revenue 3,502,894 3,557,330 3,483,545 3,171,377 3,178,287 1,219,240 184,896 63.20%
PBT 624,778 570,784 553,357 321,288 465,873 502,800 -80,988 -
Tax -111,568 -95,600 -117,853 -101,318 -135,497 -73,682 -6,759 59.49%
NP 513,210 475,184 435,504 219,970 330,376 429,118 -87,747 -
-
NP to SH 477,306 319,939 351,072 155,601 275,176 298,583 -89,934 -
-
Tax Rate 17.86% 16.75% 21.30% 31.53% 29.08% 14.65% - -
Total Cost 2,989,684 3,082,146 3,048,041 2,951,407 2,847,911 790,122 272,643 48.99%
-
Net Worth 3,263,816 2,453,601 2,208,154 1,858,437 1,892,815 1,576,059 1,293,020 16.66%
Dividend
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Div 118,528 53,941 56,549 87,507 57,203 - - -
Div Payout % 24.83% 16.86% 16.11% 56.24% 20.79% - - -
Equity
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Net Worth 3,263,816 2,453,601 2,208,154 1,858,437 1,892,815 1,576,059 1,293,020 16.66%
NOSH 1,419,050 1,066,783 1,082,428 957,957 960,820 955,187 950,750 6.89%
Ratio Analysis
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
NP Margin 14.65% 13.36% 12.50% 6.94% 10.39% 35.20% -47.46% -
ROE 14.62% 13.04% 15.90% 8.37% 14.54% 18.94% -6.96% -
Per Share
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 246.85 333.46 321.83 331.06 330.79 127.64 19.45 52.66%
EPS 33.64 29.99 32.43 16.24 28.64 31.26 -9.46 -
DPS 8.35 5.00 5.22 9.13 6.00 0.00 0.00 -
NAPS 2.30 2.30 2.04 1.94 1.97 1.65 1.36 9.14%
Adjusted Per Share Value based on latest NOSH - 957,957
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 243.73 247.52 242.39 220.67 221.15 84.84 12.87 63.19%
EPS 33.21 22.26 24.43 10.83 19.15 20.78 -6.26 -
DPS 8.25 3.75 3.93 6.09 3.98 0.00 0.00 -
NAPS 2.271 1.7072 1.5365 1.2931 1.317 1.0966 0.8997 16.66%
Price Multiplier on Financial Quarter End Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 -
Price 2.76 2.68 2.38 0.56 0.93 2.32 0.85 -
P/RPS 1.12 0.80 0.74 0.17 0.28 1.82 4.37 -20.28%
P/EPS 8.21 8.94 7.34 3.45 3.25 7.42 -8.99 -
EY 12.19 11.19 13.63 29.01 30.80 13.47 -11.13 -
DY 3.03 1.87 2.20 16.31 6.45 0.00 0.00 -
P/NAPS 1.20 1.17 1.17 0.29 0.47 1.41 0.63 11.32%
Price Multiplier on Announcement Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 25/05/12 25/05/11 21/05/10 27/05/09 28/05/08 21/05/07 13/06/06 -
Price 3.19 3.13 1.98 0.71 0.91 2.52 0.80 -
P/RPS 1.29 0.94 0.62 0.21 0.28 1.97 4.11 -17.54%
P/EPS 9.48 10.44 6.10 4.37 3.18 8.06 -8.46 -
EY 10.54 9.58 16.38 22.88 31.47 12.40 -11.82 -
DY 2.62 1.60 2.64 12.87 6.59 0.00 0.00 -
P/NAPS 1.39 1.36 0.97 0.37 0.46 1.53 0.59 15.33%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment